Break Up Details (Don's use Rate, its PWD rate 2008)

Considering 1 No. of fixture
1. Coloured low-down 1 No. @ 1800 each = 1800
2. Accessories:
(a) 32 mm dia plastic pipe 1 No. @ 50 each = 50
3. Fitting fixing materials:
(a) Clamp 2 Nos. @ 38 each = 76
(i) 50 mm rowel plug with screws 4 Nos. @ 6 each = 24
(ii) 75 mm screw, rowel plug 3 Nos. @ 9 each = 27
4. Labour:
(a) Plumber 0.25 No. @ 300 each = 75
(b) Skilled labour 0.5 No. @ 200 each = 100
Total = 2152
Profit 0.1 = 215.2
Overhead 0.035 = 75.32
= 2442.52
Add VAT with adjustment factor 1.04712 0.045 = 115.09
Grand total = 2557.61
Rate per No. = 2557.61
Say, 2558 .00 each